|
CITIES OF LITTLE CANADA & VADNAIS HEIGHTSFeasibility Cost Estimate - Twin Lake BlvdQTYAMOUNTQTYAMOUNTQTYAMOUNT10/4/2022UNIT NO.ITEMNOTESTWIN LAKE BOULEVARDTOTALUNIT PRICEUNITLITTLE CANADAVADNAIS HEIGHTS53 CLEARING & GRUBBINGAC $25,000.00 1.0 25,000.00$ 1.0 25,000.00$ 2 50,000.00$ 54 REMOVE PIPE CULVERTLF $15.00 42.0 630.00$ 42.0 630.00$ 84 1,260.00$ 55 REMOVE CONCRETE CURB AND GUTTERLF $8.00 100.0800.00$ 100.0800.00$ 2001,600.00$ 56 COMMON EXCAVATIONCY $15.00 583.38,750.00$ 583.38,750.00$ 116717,500.00$ 57 COMMON EMBANKMENTCY $8.00 583.34,666.67$ 583.34,666.67$ 11679,333.33$ 58 TOPSOIL STRIPPINGCY $15.00 1000.015,000.00$ 1000.015,000.00$ 200030,000.00$ 59 AGGREGATE BASE CLASS 5CY $15.00 416.76,250.00$ 416.76,250.00$ 83312,500.00$ 60 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) - TRAILTON $140.00 400.056,000.00$ 400.056,000.00$ 800112,000.00$ 61 METAL RAILING TYPE SPECIALLF $200.00 62.512,500.00$ 62.512,500.00$ 12525,000.00$ 62 RETAINING WALLSF $60.00 660.039,600.00$ 660.039,600.00$ 132079,200.00$ 63 15" RC PIPE APRONEACH $2,200.00 3.06,600.00$ 3.06,600.00$ 613,200.00$ 64 15" RC PIPE SEWER, CLASS VLF $80.00 87.57,000.00$ 87.57,000.00$ 17514,000.00$ 65 2' X 3' CB, INCL RINGS & CASTINGEACH $4,000.00 1.04,000.00$ 1.04,000.00$ 28,000.00$ 66 6" CONCRETE PEDESTRIAN RAMP WITH TRUNCATED DOMESEACH $5,000.00 3.015,000.00$ 3.015,000.00$ 630,000.00$ 67 INSTALL SALVAGED TOPSOILCY $10.00 1000.010,000.00$ 1000.010,000.00$ 200020,000.00$ 68 DECIDUOUS TREE 2.0" CAL B&BTREE $600.00 15.09,000.00$ 15.09,000.00$ 3018,000.00$ 69 HYDROMULCH, SEED, FERTILIZERSY $3.00 4115.012,345.00$ 4115.012,345.00$ 823024,690.00$ 70 LANDSCAPING ALLOWANCELS $15,000.00 0.57,500.00$ 0.57,500.00$ 115,000.00$ 71 WATER FOR TURF ESTABLISHMENTMGAL $50.00 140.07,000.00$ 140.07,000.00$ 28014,000.00$ 72 STORMWATER MANAGEMENTEACH $25,000.00 1.537,500.00$ 1.537,500.00$ 375,000.00$ 285,141.67$ 285,141.67$ -$ 570,283.33$ 42,771.25$ 42,771.25$ 85,542.50$ 327,912.92$ 327,912.92$ -$ 655,825.83$ 65,582.58$ 65,582.58$ 131,165.17$ 7,500.00$ 7,500.00$ 15,000.00$ 400,995.50$ 400,995.50$ 801,991.00$ 667,033.49$ 693,647.10$ 1,360,680.59$ 20,079.00$ 8,211.00$ 28,290.00$ 36,570.00$ 30,084.00$ 66,654.00$ 63,342.00$ 63,342.00$ 126,684.00$ PART 5: TWIN LAKE TRAIL400,995.50$ 400,995.50$ 801,991.00$ 1,188,019.99$ 1,196,279.60$ 2,384,299.59$ PROJECT TOTAL PART 6: TWIN LAKE TRAILPART 5: TRAILPART 6: TWIN LAKE TRAIL - CONSTRUCTION SUBTOTAL15% CONTINGENCYTOTAL CONSTRUCTION PART 6: TWIN LAKE SIDEWALK20% ENGINEERINGGEOTECHNICAL(CV) - COMPACTED VOLUME(LV) - LOOSE VOLUMETOTALNOTES: (P) - PLAN QUANTITY(EV) - EXCAVATED VOLUMEPART 1: STREETSPART 2: SANITARY SEWERPART 3: WATERMAINPART 4: STORM SEWERPROJECT TOTALLITTLE CANADAVADNAIS HEIGHTSPage 3 of 3
|